Industrials / Engineering & ConstructionMCE
$7.72
+0.05 (+0.64%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $116.5M · quality 76.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
65/100
B
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$502M
P/E
12.1x
↓EV/EBITDA
-1.3x
↓ROE
16.1%
↑Gross Margin
27.6%
↑Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.3%
FCF CAGR
+82.3%
FCF margin
9.6%
FCF / Net income
3.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.59B · net income $39.9M · FCF $152.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.59B | $1.59B | $1.56B | $1.34B | $1.09B |
| Net Income | $39.9M | $39.9M | $33.0M | $19.9M | $16.6M |
| EBITDA | $80.3M | $80.3M | $64.9M | $47.3M | $38.2M |
| EPS | 0.61 | 0.61 | 0.51 | 0.31 | 0.26 |
| Gross Margin | 27.6% | 27.6% | 25.3% | 26.8% | 29.2% |
| Operating Margin | 4.5% | 4.5% | 3.8% | 3.7% | 4.5% |
| Net Margin | 2.5% | 2.5% | 2.1% | 1.5% | 1.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.05 | 0.07 | 0.08 |
| Current Ratio | 1.26 | 1.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $152.9M | $152.9M | $116.5M | $97.9M | $25.2M |
| Returns | |||||
| ROE | 16.1% | 16.1% | 15.1% | 11.0% | 9.5% |
| Valuation | |||||
| P/E | 12.06 | 12.06 | 10.16 | 11.39 | 15.38 |
| EV/EBITDA | -1.26 | -1.26 | -2.04 | -3.49 | -0.87 |
| P/B | 2.02 | 2.02 | 1.54 | 1.27 | 1.49 |
| Growth & Yield | |||||
| Revenue Growth | 1.9% | 1.9% | 16.6% | 22.3% | — |
| EPS Growth | 19.6% | 19.6% | 64.5% | 19.2% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
3.9%
EPS terminal req.
$0.69
Spread vs growth
15.7%
5Y implied EPS CAGR
6.3%
EPS terminal req.
$0.83
Spread vs growth
13.3%
10Y implied EPS CAGR
8.1%
EPS terminal req.
$1.33
Spread vs growth
11.5%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+28.2%
Start / end P/E
12.3x → 13.0x
EPS bridge
0.51 → 0.61
Residual
+1.0%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.